Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.39% first-year return on $29,400 initial cash invested.
13.39%
Cash On Cash
10.02%
Cap Rate
1.55
DSCR
$1,757
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $1,429 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$1,429
Mortgage P&I
43%
$753
Property Taxes
10%
$170
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0